[MWE] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[MWE] MWE HOLDINGS BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 78.26%
YoY- 65.86%
Quarter Report
Latest QR
Upcoming QR
MWE's Result
MWE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 333,956 520,784 565,372 423,076 407,148 578,640 297,828 1.92%
PBT 14,392 6,244 34,948 5,392 2,272 19,080 16,224 -1.97%
Tax -1,460 4,200 -25,484 -9,420 -2,272 -15,848 -8,084 -24.80%
NP 12,932 10,444 9,464 -4,028 0 3,232 8,140 8.01%
-
NP to SH 11,392 10,444 9,464 -4,028 -11,800 3,232 8,140 5.75%
-
Tax Rate 10.14% -67.26% 72.92% 174.70% 100.00% 83.06% 49.83% -
Total Cost 321,024 510,340 555,908 427,104 407,148 575,408 289,688 1.72%
-
Net Worth 275,538 261,099 221,943 209,791 232,234 261,046 232,329 2.88%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 275,538 261,099 221,943 209,791 232,234 261,046 232,329 2.88%
NOSH 231,544 231,061 209,380 209,791 209,219 207,179 169,583 5.32%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.87% 2.01% 1.67% -0.95% 0.00% 0.56% 2.73% -
ROE 4.13% 4.00% 4.26% -1.92% -5.08% 1.24% 3.50% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 144.23 225.39 270.02 201.66 194.60 279.29 175.62 -3.22%
EPS 4.92 4.52 4.52 -1.92 -5.64 1.56 4.80 0.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.13 1.06 1.00 1.11 1.26 1.37 -2.31%
Adjusted Per Share Value based on latest NOSH - 209,791
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 144.22 224.90 244.16 182.71 175.83 249.89 128.62 1.92%
EPS 4.92 4.51 4.09 -1.74 -5.10 1.40 3.52 5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1899 1.1276 0.9585 0.906 1.0029 1.1273 1.0033 2.88%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.64 0.67 0.68 0.37 0.51 0.50 1.73 -
P/RPS 0.44 0.30 0.25 0.18 0.26 0.18 0.99 -12.63%
P/EPS 13.01 14.82 15.04 -19.27 -9.04 32.05 36.04 -15.61%
EY 7.69 6.75 6.65 -5.19 -11.06 3.12 2.77 18.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.59 0.64 0.37 0.46 0.40 1.26 -13.16%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 08/06/06 26/05/05 27/05/04 29/05/03 30/05/02 29/05/01 31/05/00 -
Price 0.63 0.65 0.59 0.40 0.60 0.54 1.40 -
P/RPS 0.44 0.29 0.22 0.20 0.31 0.19 0.80 -9.47%
P/EPS 12.80 14.38 13.05 -20.83 -10.64 34.62 29.17 -12.82%
EY 7.81 6.95 7.66 -4.80 -9.40 2.89 3.43 14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.58 0.56 0.40 0.54 0.43 1.02 -10.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment